[CMSB] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Announcement Date
03-Dec-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 103.49%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 1,060,928 1,119,648 1,200,910 1,085,566 1,019,682 0 -100.00%
PBT 148,068 274,908 61,077 746 -175,162 0 -100.00%
Tax -62,014 -110,692 -25,198 3,032 175,162 0 -100.00%
NP 86,054 164,216 35,879 3,778 0 0 -100.00%
-
NP to SH 86,054 164,216 35,879 3,778 -108,404 0 -100.00%
-
Tax Rate 41.88% 40.27% 41.26% -406.43% - - -
Total Cost 974,874 955,432 1,165,031 1,081,788 1,019,682 0 -100.00%
-
Net Worth 613,280 622,128 569,559 547,477 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div 32,448 - 32,178 - 32,053 - -100.00%
Div Payout % 37.71% - 89.69% - 0.00% - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 613,280 622,128 569,559 547,477 0 0 -100.00%
NOSH 324,487 324,025 321,784 322,045 320,532 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 8.11% 14.67% 2.99% 0.35% 0.00% 0.00% -
ROE 14.03% 26.40% 6.30% 0.69% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 326.96 345.54 373.20 337.08 318.12 0.00 -100.00%
EPS 26.52 50.68 11.15 1.17 -33.82 0.00 -100.00%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 -100.00%
NAPS 1.89 1.92 1.77 1.70 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 320,607
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 98.71 104.17 111.73 101.00 94.87 0.00 -100.00%
EPS 8.01 15.28 3.34 0.35 -10.09 0.00 -100.00%
DPS 3.02 0.00 2.99 0.00 2.98 0.00 -100.00%
NAPS 0.5706 0.5788 0.5299 0.5094 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 30/06/00 31/03/00 - - - - -
Price 3.18 4.68 0.00 0.00 0.00 0.00 -
P/RPS 0.97 1.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.99 9.23 0.00 0.00 0.00 0.00 -100.00%
EY 8.34 10.83 0.00 0.00 0.00 0.00 -100.00%
DY 3.14 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.68 2.44 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 05/09/00 24/05/00 02/03/00 03/12/99 - - -
Price 3.12 3.52 3.36 0.00 0.00 0.00 -
P/RPS 0.95 1.02 0.90 0.00 0.00 0.00 -100.00%
P/EPS 11.76 6.95 30.13 0.00 0.00 0.00 -100.00%
EY 8.50 14.40 3.32 0.00 0.00 0.00 -100.00%
DY 3.21 0.00 2.98 0.00 0.00 0.00 -100.00%
P/NAPS 1.65 1.83 1.90 0.00 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment